[MGB] YoY Annualized Quarter Result on 30-Sep-2016 [#3]

Stock
[MGB] MGB BERHAD
Announcement Date
24-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 89.53%
YoY- 8.03%
Quarter Report
Latest QR
Upcoming QR
MGB's Result
MGB's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 759,942 765,094 674,134 42,494 27,612 7,989 11,468 101.09%
PBT 20,637 54,473 48,470 4,601 3,688 -9,029 -4,269 -
Tax -9,176 -16,849 -10,677 -617 0 0 0 -
NP 11,461 37,624 37,793 3,984 3,688 -9,029 -4,269 -
-
NP to SH 13,488 37,636 37,728 3,984 3,688 -9,029 -4,269 -
-
Tax Rate 44.46% 30.93% 22.03% 13.41% 0.00% - - -
Total Cost 748,481 727,470 636,341 38,510 23,924 17,018 15,737 90.28%
-
Net Worth 452,580 437,187 375,051 37,573 23,273 -13,321 -15,572 -
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 452,580 437,187 375,051 37,573 23,273 -13,321 -15,572 -
NOSH 497,522 496,804 371,338 89,461 89,514 18,248 97,325 31.23%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 1.51% 4.92% 5.61% 9.38% 13.36% -113.02% -37.23% -
ROE 2.98% 8.61% 10.06% 10.60% 15.85% 0.00% 0.00% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 152.80 154.00 181.54 47.50 30.85 43.78 11.78 53.25%
EPS 2.71 7.59 10.16 4.45 4.12 -49.48 -4.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.91 0.88 1.01 0.42 0.26 -0.73 -0.16 -
Adjusted Per Share Value based on latest NOSH - 89,722
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 128.44 129.31 113.94 7.18 4.67 1.35 1.94 101.06%
EPS 2.28 6.36 6.38 0.67 0.62 -1.53 -0.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7649 0.7389 0.6339 0.0635 0.0393 -0.0225 -0.0263 -
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 0.65 0.865 1.27 0.78 0.33 0.10 0.02 -
P/RPS 0.43 0.56 0.70 1.64 1.07 0.23 0.17 16.71%
P/EPS 23.97 11.42 12.50 17.51 8.01 -0.20 -0.46 -
EY 4.17 8.76 8.00 5.71 12.48 -494.80 -219.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.71 0.98 1.26 1.86 1.27 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 21/11/19 22/11/18 23/11/17 24/11/16 18/11/15 28/11/14 29/11/13 -
Price 0.68 0.83 1.65 0.80 0.355 0.375 0.02 -
P/RPS 0.45 0.54 0.91 1.68 1.15 0.86 0.17 17.60%
P/EPS 25.07 10.96 16.24 17.96 8.62 -0.76 -0.46 -
EY 3.99 9.13 6.16 5.57 11.61 -131.95 -219.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.75 0.94 1.63 1.90 1.37 0.00 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment